Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
19.04%
20.42%
17.24%
15.55%
14.15%
13.01%
11.7%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
8.11%
9.54%
9.11%
8.89%
8.47%
8.12%
7.58%
Sector average
-
2.5%
2.43%
2.29%
2.12%
Amounts in MYR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Ideal Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
31.91%
31.53%
31.53%
31.53%
31.53%
31.53%
31.53%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
12.49%
13.51%
14.12%
14.01%
13.97%
14.16%
14.09%
Total Assets
MYR 2,013,984.42K
MYR 1,841,790.00K
MYR 1,959,290.27K
MYR 2,179,181.75K
MYR 2,405,030.87K
MYR 2,631,711.35K
MYR 2,852,999.17K
Sector average
-
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
MYR 4,690,611.83K
Net Income
MYR 153,940.83K
MYR 183,867.58K
MYR 173,219.96K
MYR 183,988.15K
MYR 194,147.28K
MYR 204,385.11K
MYR 207,910.44K
Sector average
-
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
MYR 184,126.05K
Valuation
-
MYR 1,745,102.57K
MYR 1,813,771.04K
MYR 1,885,417.46K
MYR 1,960,230.84K
MYR 2,038,373.79K
MYR 2,120,348.67K
Sector average
-
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
MYR 1,667,912.65K
Stock Price
-
MYR 1.16
MYR 1.21
MYR 1.26
MYR 1.31
MYR 1.36
MYR 1.41
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Ideal Capital Berhad (9687.KL) Financial Forecast | Equlion
